XML 33 R21.htm IDEA: XBRL DOCUMENT v3.23.1
Financing Activity (Tables)
3 Months Ended
Mar. 31, 2023
Debt Disclosure [Abstract]  
Schedule Of Credit Facility Interest Expense and Deferred Financing Fee Amortization

Interest expense and deferred financing fee amortization related to the Credit Agreements for the three months ended March 31, 2023 and 2022 were as follows:

 

 

 

 

Three Months Ended March 31,

 

(in thousands of dollars)

 

 

2023

 

 

2022

 

Revolving Facilities:

 

 

 

 

 

 

 

Interest expense (1)

 

 

$

461

 

 

$

541

 

Deferred financing amortization

 

 

 

57

 

 

 

299

 

Term Loans:

 

 

 

 

 

 

 

Interest expense (2)

 

 

$

27,549

 

 

$

20,448

 

Deferred financing amortization

 

 

 

424

 

 

 

1,784

 

(1)
All of the expense applied to the First Lien Revolving Facility.
(2)
All of the expense applied to the Term Loans, of which $20.5 million and $12.5 million, for the three months ended March 31, 2023 and March 31, 2022, respectively, was for the Second Lien Term Loan Facility and was not paid in cash, but capitalized to the principal balance of the loan.
Carrying and Fair Values of Mortgage Loans

The estimated fair values of our consolidated mortgage loans based on year-end interest rates and market conditions at March 31, 2023 and December 31, 2022 were as follows:

 

 

March 31, 2023

 

 

December 31, 2022

 

(in millions of dollars)

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

Mortgage loans(1)

 

$

741.9

 

 

$

735.4

 

 

$

751.5

 

 

$

733.7

 

(1) The carrying value of mortgage loans excludes unamortized debt issuance costs of $1.7 million and $2.1 million as of March 31, 2023 and December 31, 2022, respectively.

Timing of Principal Payments and Terms of Mortgage Loans

The following table outlines the timing of principal payments and balloon payments pursuant to the terms of our consolidated mortgage loans of our consolidated properties as of March 31, 2023:

(in thousands of dollars)

 

Principal
Amortization

 

 

Balloon
Payments

 

 

Total

 

April 1 through December 31, 2023 (1)

 

$

6,438

 

 

$

394,315

 

 

$

400,753

 

2024

 

 

6,405

 

 

 

118,994

 

 

 

125,399

 

2025

 

 

4,406

 

 

 

211,346

 

 

 

215,752

 

2026

 

 

 

 

 

 

 

 

 

2027 and thereafter

 

 

 

 

 

 

 

 

 

Total principal payments

 

$

17,249

 

 

$

724,655

 

 

 

741,904

 

Less: Unamortized debt issuance costs

 

 

 

 

 

 

 

 

1,737

 

Carrying value of mortgage notes payable

 

 

 

 

 

 

 

$

740,167

 

(1) Includes Cherry Hill Mall mortgage for which, subsequent to March 31, 2023, the maturity was extended through December 1, 2023.